Waterdrop Inc.
NYSE:WDH · New York Stock Exchange
-$0.07 today
Vol 0.43M · Avg 0.20M
Intrinsic Value
WDH Intrinsic Value
Start with the valuation result. Compare the current market price with the system DCF estimate, then use the supporting sections below to decide whether the assumptions are reasonable.
Waterdrop Inc.
NYSE:WDH · Consensus of 4 models
Sign in to unlock intrinsic value
Create a free account to unlock 5 intrinsic value valuations per week.
Monitor WDH
Get notified when the price moves into your range
Use alerts to turn the valuation into an action plan instead of checking the stock manually.
Price Alerts
Get notified when WDH drops below a target
Valuation History
Is WDH cheaper or more expensive than usual?
Review how the market has valued Waterdrop Inc. over time before deciding whether today’s discount or premium is unusual.
Price History
Dividend-adjusted closing price
Change
-12.06%
Period High
$1.99
Period Low
$1.24
Latest
$1.24
Analyst Targets
See where analysts expect WDH to trade next
Compare the latest consensus target range with the current share price to understand how much upside or downside Wall Street is pricing in.
Wall Street Price Targets
1-year price history with analyst consensus target
Current
$1.24
Low Target
$2.00
Avg Target
$2.00
High Target
$2.00
Upside (Avg)
+61.29%
Alternatives to WDH
Compare Waterdrop Inc. with similar companies
A stock can look attractive in isolation and still be less compelling than a peer. Check competitors before committing to the thesis.
Competitors
Peer companies in the same sector
Pathward Financial, Inc.
NASDAQ:CASH
$1.73B
Bank of the James Financial Group, Inc.
NASDAQ:BOTJ
$109.99M
United Bancorp, Inc.
NASDAQ:UBCP
$92.50M
Central Plains Bancshares, Inc. Common Stock
NASDAQ:CPBI
$78.39M
Oak Woods Acquisition Corporation
OAKU
$65.37M
Catalyst Bancorp, Inc.
NASDAQ:CLST
$65.32M
Bayview Acquisition Corp Class A Ordinary Shares
NASDAQ:BAYA
$65.13M
AmeriServ Financial, Inc.
NASDAQ:ASRV
$63.62M
Home Federal Bancorp, Inc. of Louisiana
NASDAQ:HFBL
$60.50M
Atlantic American Corporation
AAME
$36.10M
Fundamental Analysis
Capture the investment case and test company quality
Write down the key idea, risks, and what would change your mind. Then review growth, profitability, returns, owner payouts, and insider activity.
My Notes
Journal entries for WDH
Sign in to keep notes
Track your buy/sell/hold decisions for every stock in your personal journal.
Quality Snapshot
Start with the numbers that compound value
Check whether earnings, revenue, equity, cash, and returns on capital are moving in the same direction as your written thesis.
Big Five Numbers
CAGR by period · ROIC shows average
| Metric | 10yr | 5yr | 3yr | 1yr |
|---|---|---|---|---|
EPS | N/A | N/A | N/A | N/A |
Revenue | N/A | N/A | +22.9% | -12.6% |
Equity | N/A | N/A | +37.7% | +21.0% |
Cash | N/A | N/A | +17.7% | +92.5% |
ROIC | N/A | -23.0% | -15.0% | 9.6% |
Analysis
Latest growth is strongest in Cash at +92.5% and weakest in Revenue at -12.6%. Three-year average ROIC is -15.0%, which helps show whether that growth is being earned efficiently.
Growth Profile
Compare historical growth with forward expectations
Strong past growth matters more when analysts still expect the business to expand without relying on one temporary driver.
Growth Analysis
Historical CAGR & forward analyst estimates
| Metric | 10yr | 5yr | 3yr | Fwd Est. |
|---|---|---|---|---|
| EPS | N/A | N/A | N/A | +2.0% (6yr)1 analysts |
| Revenue | N/A | N/A | +22.9% | +16.6% (6yr)1 analysts |
| Net Income | N/A | N/A | N/A | -31.5% (6yr)1 analysts |
| EBIT | N/A | N/A | N/A | N/A1 analysts |
Analysis
Recent growth has been strongest in Revenue at +22.9% over three years. Forward estimates point to Revenue at +16.6% (6yr), giving you a quick check on whether expectations are accelerating or cooling.
Earnings Quality
Follow revenue through to net income
Use the waterfall to see which costs, margins, and operating lines explain how much of each sales dollar becomes profit.
Stock Ticker Earnings Waterfall
NYSE:WDH · Revenue to Net Income
Key Ratios
Analysis
$4.4B of revenue converted into $556.3M of net income for the selected period. Gross margin is 53.6% and net margin is 13.1%, showing how much revenue survives after costs and taxes. EPS is $7.32, tying the income statement back to per-share earnings.
Capital Efficiency
Measure how well Waterdrop Inc. turns capital into returns
Returns on equity, invested capital, and assets help separate durable operators from businesses that only grow by adding more capital.
Return Metrics
ROE, ROIC & ROA over time
ROE
10.7%
avg -15.3%
ROIC
6.8%
avg -13.1%
ROA
7.8%
avg -7.5%
Analysis
ROE is currently the strongest return metric at 10.7% versus its period average of -15.3%. 1 of 3 return metrics are above their quality threshold, which helps indicate how efficiently the company turns capital and assets into profit.
Owner Returns
Review how cash comes back to shareholders
Dividends, buybacks, and debt paydown show whether excess cash is being reinvested, returned, or used to strengthen the balance sheet.
Shareholder Returns
Dividend, buyback & debt paydown yields
Dividend Yield (TTM)
0.00%
Buyback Yield (TTM)
0.00%
Debt Paydown (TTM)
0.00%
Total Yield (TTM)
0.00%
Analysis
Total TTM shareholder yield is 0.00% including 0.00% from debt paydown. The largest current contributor is dividends at 0.00%, which helps show whether capital returns are coming from direct cash payouts, share count reduction, or balance sheet cleanup.
Dividend Record
Check payout durability before counting on yield
A dividend is more useful when growth, payout ratio, and free cash flow support the current yield.
Dividends
Dividend history, growth & yield
Yield
4.82%
Annual Div/Share
$0.06
Payout Ratio
0.0%
Frequency
Semi-Annual
Shareholder Yield
49.42%
Next Ex-Date
Not announced
Next Payment
—
1Y Growth
+66.7%
3Y CAGR
—
5Y CAGR
—
Dividend Payments, Annual Total (TTM) & Yield
Analysis
The current indicated dividend yield is 4.82%, with TTM dividends of $0.06 per share. The payout ratio is 0.0%, so compare payout growth against earnings coverage. Payments are currently semi-annual.
Company Overview
Understand how Waterdrop Inc. makes money
Finish by grounding the numbers in the company profile, leadership, balance sheet, and free cash flow.
Key Information
Leadership
Put the business in management context
Company facts explain what Waterdrop Inc. does; leadership context helps you judge who is responsible for capital allocation and execution.
Management
Key executives, compensation & ownership
| Name | Title | Compensation | Tenure | Age | Shares Owned | Ownership % |
|---|---|---|---|---|---|---|
Peng Shen | Co-Founder, Chairman of the Board & Chief Executive Officer | — | — | 38 | $801.90M | 221.69% |
Xiaobo Zhou | Head of Research & Development | — | — | 45 | $1.50M | 0.41% |
Wei Ran | Partner, GM of Insurance Technology Business & Director | — | — | 39 | $11.09M | 3.07% |
Jieru Li | Board Secretary, Head of Strategy & Capital Markets and VP of Finance | — | — | 37 | $1.53M | 0.42% |
Nian Liu | Head of Legal | — | — | 38 | $900,000.00 | 0.25% |
Xiaolei Sun | VP of HR & Organization Development and Director | — | — | 39 | $4.20M | 1.16% |
Xiaoying Xu | VP of Finance & Head of Finance | — | — | 46 | $4.50M | 1.24% |
Xiaojiao Cui | Investor Relations Officer | — | — | — | — | — |
Insider Trading
SEC Form 4 transactions — last 12 months
No insider transactions in the last 12 months.
Financial Position
Check what supports the company underneath the income statement
The balance sheet shows liquidity, debt, asset mix, and book value quality before you rely on earnings or growth assumptions.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $1.7B |
| Short-term Investments | $143.3M |
| Receivables | $2.7B |
| Other Current | $292.9M |
| Total Current Assets | $4.8B |
| PP&E (Net) | $274.0M |
| Goodwill | $80.4M |
| Intangible Assets | $178.5M |
| Long-term Investments | $2.4B |
| Tax Assets | $575.8K |
| Other Non-current | $9 |
| Total Non-current Assets | $2.9B |
| Total Assets | $7.7B |
Analysis
Selected assets total $7.7B for Latest. The largest visible component is Receivables at $2.7B, about 34.8% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Cash Generation
Finish by testing whether profit turns into cash
Free cash flow connects accounting earnings to owner earnings, showing how much cash remains after reinvestment needs.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Explore More
Continue the stock analysis
Jump to another research area for this company.